[ASIABRN] QoQ Quarter Result on 31-Mar-2009 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -96.09%
YoY- -90.73%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 31,646 44,084 24,077 31,023 34,292 47,628 26,826 11.61%
PBT 2,924 9,701 619 136 3,462 9,133 -898 -
Tax -787 -2,611 -193 -41 -1,035 -2,728 294 -
NP 2,137 7,090 426 95 2,427 6,405 -604 -
-
NP to SH 2,137 7,090 426 95 2,427 6,405 -604 -
-
Tax Rate 26.92% 26.91% 31.18% 30.15% 29.90% 29.87% - -
Total Cost 29,509 36,994 23,651 30,928 31,865 41,223 27,430 4.97%
-
Net Worth 89,901 87,350 41,458 42,500 41,799 80,662 74,570 13.23%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 4,145 - - - 3,142 -
Div Payout % - - 973.20% - - - 0.00% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 89,901 87,350 41,458 42,500 41,799 80,662 74,570 13.23%
NOSH 41,814 41,794 41,458 42,500 41,799 41,794 41,893 -0.12%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.75% 16.08% 1.77% 0.31% 7.08% 13.45% -2.25% -
ROE 2.38% 8.12% 1.03% 0.22% 5.81% 7.94% -0.81% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 75.68 105.48 58.08 73.00 82.04 113.96 64.03 11.75%
EPS 5.11 16.97 1.02 0.23 5.81 15.33 -1.45 -
DPS 0.00 0.00 10.00 0.00 0.00 0.00 7.50 -
NAPS 2.15 2.09 1.00 1.00 1.00 1.93 1.78 13.37%
Adjusted Per Share Value based on latest NOSH - 42,500
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 13.60 18.95 10.35 13.33 14.74 20.47 11.53 11.60%
EPS 0.92 3.05 0.18 0.04 1.04 2.75 -0.26 -
DPS 0.00 0.00 1.78 0.00 0.00 0.00 1.35 -
NAPS 0.3864 0.3755 0.1782 0.1827 0.1797 0.3467 0.3205 13.23%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.27 0.96 0.71 0.66 0.68 0.75 0.68 -
P/RPS 1.68 0.91 1.22 0.90 0.83 0.66 1.06 35.82%
P/EPS 24.85 5.66 69.10 295.26 11.71 4.89 -47.16 -
EY 4.02 17.67 1.45 0.34 8.54 20.43 -2.12 -
DY 0.00 0.00 14.08 0.00 0.00 0.00 11.03 -
P/NAPS 0.59 0.46 0.71 0.66 0.68 0.39 0.38 33.97%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 27/08/09 28/05/09 27/02/09 28/11/08 28/08/08 -
Price 1.16 1.14 0.84 0.70 0.66 0.62 0.80 -
P/RPS 1.53 1.08 1.45 0.96 0.80 0.54 1.25 14.38%
P/EPS 22.70 6.72 81.75 313.16 11.37 4.05 -55.49 -
EY 4.41 14.88 1.22 0.32 8.80 24.72 -1.80 -
DY 0.00 0.00 11.90 0.00 0.00 0.00 9.38 -
P/NAPS 0.54 0.55 0.84 0.70 0.66 0.32 0.45 12.88%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment